Highlights

[SCIB] YoY Quarter Result on 2020-06-30 [#2]

Stock [SCIB]: SARAWAK CONSOLIDATED INDUSTRIES BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     18.50%    YoY -     4,664.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 94,906 17,864 16,102 14,708 13,827 18,067 16,003 34.50%
  YoY % 431.27% 10.94% 9.48% 6.37% -23.47% 12.90% -
  Horiz. % 593.05% 111.63% 100.62% 91.91% 86.40% 112.90% 100.00%
PBT 7,216 -111 -6,778 224 -1,059 844 362 64.59%
  YoY % 6,600.90% 98.36% -3,125.89% 121.15% -225.47% 133.15% -
  Horiz. % 1,993.37% -30.66% -1,872.38% 61.88% -292.54% 233.15% 100.00%
Tax -2,149 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 5,067 -111 -6,778 224 -1,059 844 362 55.18%
  YoY % 4,664.86% 98.36% -3,125.89% 121.15% -225.47% 133.15% -
  Horiz. % 1,399.72% -30.66% -1,872.38% 61.88% -292.54% 233.15% 100.00%
NP to SH 5,067 -111 -6,778 224 -1,059 844 362 55.18%
  YoY % 4,664.86% 98.36% -3,125.89% 121.15% -225.47% 133.15% -
  Horiz. % 1,399.72% -30.66% -1,872.38% 61.88% -292.54% 233.15% 100.00%
Tax Rate 29.78 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 89,839 17,975 22,880 14,484 14,886 17,223 15,641 33.79%
  YoY % 399.80% -21.44% 57.97% -2.70% -13.57% 10.11% -
  Horiz. % 574.38% 114.92% 146.28% 92.60% 95.17% 110.11% 100.00%
Net Worth 96,607 50,670 52,388 52,266 48,537 52,107 53,930 10.19%
  YoY % 90.66% -3.28% 0.23% 7.68% -6.85% -3.38% -
  Horiz. % 179.13% 93.96% 97.14% 96.91% 90.00% 96.62% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 2,116 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 41.76 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 96,607 50,670 52,388 52,266 48,537 52,107 53,930 10.19%
  YoY % 90.66% -3.28% 0.23% 7.68% -6.85% -3.38% -
  Horiz. % 179.13% 93.96% 97.14% 96.91% 90.00% 96.62% 100.00%
NOSH 92,007 85,882 85,882 74,666 73,541 73,391 73,877 3.72%
  YoY % 7.13% 0.00% 15.02% 1.53% 0.20% -0.66% -
  Horiz. % 124.54% 116.25% 116.25% 101.07% 99.55% 99.34% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 5.34 % -0.62 % -42.09 % 1.52 % -7.66 % 4.67 % 2.26 % 15.39%
  YoY % 961.29% 98.53% -2,869.08% 119.84% -264.03% 106.64% -
  Horiz. % 236.28% -27.43% -1,862.39% 67.26% -338.94% 206.64% 100.00%
ROE 5.24 % -0.22 % -12.94 % 0.43 % -2.18 % 1.62 % 0.67 % 40.84%
  YoY % 2,481.82% 98.30% -3,109.30% 119.72% -234.57% 141.79% -
  Horiz. % 782.09% -32.84% -1,931.34% 64.18% -325.37% 241.79% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 103.15 20.80 18.75 19.70 18.80 24.62 21.66 29.68%
  YoY % 395.91% 10.93% -4.82% 4.79% -23.64% 13.67% -
  Horiz. % 476.22% 96.03% 86.57% 90.95% 86.80% 113.67% 100.00%
EPS 5.51 -0.13 -7.89 0.30 -1.44 1.15 0.49 49.62%
  YoY % 4,338.46% 98.35% -2,730.00% 120.83% -225.22% 134.69% -
  Horiz. % 1,124.49% -26.53% -1,610.20% 61.22% -293.88% 234.69% 100.00%
DPS 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 1.0500 0.5900 0.6100 0.7000 0.6600 0.7100 0.7300 6.24%
  YoY % 77.97% -3.28% -12.86% 6.06% -7.04% -2.74% -
  Horiz. % 143.84% 80.82% 83.56% 95.89% 90.41% 97.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 122,632
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 77.39 14.57 13.13 11.99 11.28 14.73 13.05 34.50%
  YoY % 431.16% 10.97% 9.51% 6.29% -23.42% 12.87% -
  Horiz. % 593.03% 111.65% 100.61% 91.88% 86.44% 112.87% 100.00%
EPS 4.13 -0.09 -5.53 0.18 -0.86 0.69 0.30 54.75%
  YoY % 4,688.89% 98.37% -3,172.22% 120.93% -224.64% 130.00% -
  Horiz. % 1,376.67% -30.00% -1,843.33% 60.00% -286.67% 230.00% 100.00%
DPS 1.73 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.7878 0.4132 0.4272 0.4262 0.3958 0.4249 0.4398 10.19%
  YoY % 90.66% -3.28% 0.23% 7.68% -6.85% -3.39% -
  Horiz. % 179.13% 93.95% 97.14% 96.91% 90.00% 96.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.1300 0.9550 0.6700 0.6500 0.7200 0.8900 0.6750 -
P/RPS 2.06 4.59 3.57 3.30 3.83 3.62 3.12 -6.68%
  YoY % -55.12% 28.57% 8.18% -13.84% 5.80% 16.03% -
  Horiz. % 66.03% 147.12% 114.42% 105.77% 122.76% 116.03% 100.00%
P/EPS 38.68 -738.90 -8.49 216.67 -50.00 77.39 137.76 -19.06%
  YoY % 105.23% -8,603.18% -103.92% 533.34% -164.61% -43.82% -
  Horiz. % 28.08% -536.37% -6.16% 157.28% -36.30% 56.18% 100.00%
EY 2.59 -0.14 -11.78 0.46 -2.00 1.29 0.73 23.48%
  YoY % 1,950.00% 98.81% -2,660.87% 123.00% -255.04% 76.71% -
  Horiz. % 354.79% -19.18% -1,613.70% 63.01% -273.97% 176.71% 100.00%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 2.03 1.62 1.10 0.93 1.09 1.25 0.92 14.09%
  YoY % 25.31% 47.27% 18.28% -14.68% -12.80% 35.87% -
  Horiz. % 220.65% 176.09% 119.57% 101.09% 118.48% 135.87% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 28/08/19 30/08/18 29/08/17 30/08/16 26/08/15 25/08/14 -
Price 3.3000 1.1200 0.5950 0.5700 0.7200 0.7800 0.6400 -
P/RPS 3.20 5.38 3.17 2.89 3.83 3.17 2.95 1.36%
  YoY % -40.52% 69.72% 9.69% -24.54% 20.82% 7.46% -
  Horiz. % 108.47% 182.37% 107.46% 97.97% 129.83% 107.46% 100.00%
P/EPS 59.92 -866.56 -7.54 190.00 -50.00 67.83 130.61 -12.17%
  YoY % 106.91% -11,392.84% -103.97% 480.00% -173.71% -48.07% -
  Horiz. % 45.88% -663.47% -5.77% 145.47% -38.28% 51.93% 100.00%
EY 1.67 -0.12 -13.26 0.53 -2.00 1.47 0.77 13.76%
  YoY % 1,491.67% 99.10% -2,601.89% 126.50% -236.05% 90.91% -
  Horiz. % 216.88% -15.58% -1,722.08% 68.83% -259.74% 190.91% 100.00%
DY 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 3.14 1.90 0.98 0.81 1.09 1.10 0.88 23.59%
  YoY % 65.26% 93.88% 20.99% -25.69% -0.91% 25.00% -
  Horiz. % 356.82% 215.91% 111.36% 92.05% 123.86% 125.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

168  291  508  1479 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.205-0.02 
 IMPIANA 0.115+0.035 
 MLAB 0.03-0.005 
 AT 0.095+0.005 
 DGSB 0.205+0.01 
 MAHSING 1.14-0.04 
 DNEX 0.215-0.02 
 DGB 0.030.00 
 HIAPTEK 0.225+0.015 
 LUSTER-WA 0.11-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS